0.3 km★4.74 · 2 bedrooms · 2 bathrooms
Kuta Utara · 2 bedrooms · 0.3 km
- ADR
- $86
- Occupancy
- 95.35%
- Revenue / 129 days
- $10,578
- Similarity
- 78%
Loading
Villa · 2 bedrooms · 75 m²
B875 m²$130,000
Specification
The model uses each comparable’s revenue with its own occupancy. Physical similarity is assessed separately for reliability and does not replace the published income aggregation. Return ranges are not calculated by multiplying ADR and occupancy bounds.
The current published selection contains up to 20 comparables within 1.5 km. The similarity coefficient uses available physical characteristics and distance. Ranges reflect published comparable quartiles: empirical dispersion, not calibrated prediction intervals or guaranteed outcomes.
Data from comparable Airbnb properties
Similar properties nearby
FINANCIAL MODEL
Forecast for this property
Sunset Village is a completed complex of 34 private villas in a quiet part of Seminyak, Bali. Each villa features a private swimming pool and is fully furnished, offering a comfortable tropical lifestyle surrounded by greenery and rice-field views. The complex combines a peaceful residential setting with easy access to Seminyak’s beaches, restaurants, cafés and beach clubs.
Seminyak, Bali, Indonesia
Located in a quiet area near Jl. Gunung Salak, with rice-field views. The beach is approximately 12–15 minutes away, while Potato Head Beach Club is around 8 minutes by car and Ngurah Rai International Airport around 25 minutes.
Nothing to show yet
All options (1)The model uses each comparable’s revenue with its own occupancy. Physical similarity is assessed separately for reliability and does not replace the published income aggregation. Return ranges are not calculated by multiplying ADR and occupancy bounds.
The current published selection contains up to 20 comparables within 1.5 km. The similarity coefficient uses available physical characteristics and distance. Ranges reflect published comparable quartiles: empirical dispersion, not calibrated prediction intervals or guaranteed outcomes.
published_manual_raw · Comparable dataset version: bb26ab3d-99be-4e70-8bea-7c06ea05002bData from comparable Airbnb properties
Similar properties nearby
Forecast for this property
Real properties with similar features used to estimate potential rental returns.
0.3 km★4.74 · 2 bedrooms · 2 bathrooms
1.2 km2 bedrooms · 1 bathroom
0.7 km★4.6 · 2 bedrooms · 2 bathrooms
0.7 km2 bedrooms · 2 bathrooms
0.7 km2 bedrooms · 2 bathrooms
0.4 km★4.91 · 2 bedrooms · 2 bathrooms
0.7 km2 bedrooms · 2 bathrooms
0.8 km★4.77 · 2 bedrooms · 2 bathrooms
0.6 km★4.77 · 2 bedrooms · 2 bathrooms
1 km★4.88 · 2 bedrooms · 2 bathrooms
1.1 km★4.88 · 2 bedrooms · 2 bathrooms
0.5 km★4.83 · 2 bedrooms · 2 bathrooms
1.1 km★4.31 · 2 bedrooms · 2 bathrooms
0.8 km★4.7 · 2 bedrooms · 2 bathrooms
1.1 km★4.72 · 2 bedrooms · 2 bathrooms
0.4 km★4.79 · 2 bedrooms · 2.5 bathrooms
1.1 km2 bedrooms · 2 bathrooms
0.7 km★5.0 · 2 bedrooms · 2.5 bathrooms
0.7 km★4.94 · 2 bedrooms · 2.5 bathrooms
1.2 km★5.0 · 2 bedrooms · 2 bathrooms
Approved calculation provenance. Detailed expense assumptions are not available in the current backend contract.
Ownery baseline
The approved model exposes one aggregate expense ratio. Management, OTA, tax, utilities and maintenance allocations are not available and are not inferred.
External purchase alternatives matched by location, bedrooms and budget.
Unit C1
#4.2.12
Unit TWH3
